Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.56% first-year return on $59,790 initial cash invested.
-29.56%
Cash On Cash
-2.68%
Cap Rate
-0.43
DSCR
$0
Rent
-$1,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,473
Mortgage P&I
10290000%
$1,029
Property Taxes
3550000%
$355
Home Insurance
700000%
$70
HOA
190000%
$19
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality